Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	0	0	27	-221	88	1,542
Revenue Growth (YoY)	-100%	-100%	-112%	-351%	-94%	5,040%
Cost of Revenue	--	--	0	27	46	--
Gross Profit	--	--	27	-248	41	--
Selling, General & Admin	23	30	28	815	899	402
Research & Development	--	--	810	904	1,213	984
Operating Expenses	37	51	50	1,720	2,112	1,387
Other Non Operating Income (Expenses)	-2	15	18	28	10	13
Pretax Income	-39	-50	-82	-2,506	-2,334	483
Income Tax Expense	0	0	0	0	-3	12
Net Income	-37	-22	-208	-2,507	-2,331	470
Net Income Growth	-56.99%	-89%	-92%	8%	-596%	-132%
Shares Outstanding (Diluted)	188	187	191	189.8	174.7	157.2
Shares Change (YoY)	1%	-2%	1%	9%	11%	20%
EPS (Diluted)	-0.22	-0.11	-1.08	-13.21	-13.35	3
EPS Growth	-52%	-90%	-92%	-1%	-545%	-127%
Free Cash Flow	--	-80	-182	-1,148	-1,003	425
Free Cash Flow Per Share	--	-0.42	-0.95	-6.04	-5.74	2.7
Gross Margin	--	--	100%	112.21%	46.59%	--
Operating Margin	0%	0%	-181.48%	890.95%	-2,353.4%	10.05%
Profit Margin	0%	0%	-770.37%	1,134.38%	-2,648.86%	30.47%
Free Cash Flow Margin	--	0%	-674.07%	519.45%	-1,139.77%	27.56%
EBITDA	--	-51	-49	-1,943	-2,057	169
EBITDA Margin	--	0%	-181.48%	879.18%	-2,337.5%	10.95%
D&A For EBITDA	--	0	0	26	14	14
EBIT	-37	-51	-49	-1,969	-2,071	155
EBIT Margin	0%	0%	-181.48%	890.95%	-2,353.4%	10.05%
Effective Tax Rate	0%	0%	0%	0%	0.12%	2.48%

Follow-Up Questions













I-Mab (NBP) Price